The Grob Tea Company Limited
NSE:GROBTEA.NS
1058.4 (INR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | 31.282 | -32.986 | 1.5 | -83.387 | 1.822 | -99.811 | 7.172 | -119.645 | 5.929 | -58.547 | 21.987 | -150.399 | 3.624 | -107.941 | 29.404 | -22.033 | 6.382 | -36.132 | 7.408 | -63.777 | 8.548 | -87.138 | 3.897 | -77.662 | 2.804 | -18.062 | 9.431 | -10.424 | 10.424 | -15.013 | 15.013 | 11.798 | -12.766 | 12.766 | -43.286 | 43.286 | -9.999 | 9.999 | -6.235 | 6.235 | -7.935 | 7.935 | -6.709 | 6.709 | -34.755 | 8.255 |
Kortetermijnbeleggingen
| 0 | 35.584 | 65.972 | 31.486 | 166.774 | 1.474 | 199.622 | 105.796 | 239.289 | 112.344 | 117.094 | 36.56 | 300.797 | 130 | 215.882 | 78.537 | 44.065 | 15.651 | 72.264 | 28.724 | 127.553 | 44.188 | 174.276 | 83.241 | 155.324 | 57.41 | 36.124 | 8.631 | 20.848 | 14.949 | 30.026 | 0 | 20.188 | 25.532 | 0 | 86.572 | 0 | 19.998 | 0 | 12.47 | 0 | 15.87 | 0 | 13.418 | 0 | 69.51 | 26.5 |
Liquide middelen en kortetermijnbeleggingen
| 1.66 | 31.282 | 32.986 | 32.986 | 83.387 | 3.296 | 99.811 | 112.968 | 119.645 | 118.273 | 58.547 | 58.547 | 150.399 | 133.624 | 107.941 | 107.941 | 22.033 | 6.382 | 36.132 | 36.132 | 63.777 | 52.736 | 87.138 | 87.138 | 77.662 | 60.214 | 18.062 | 18.062 | 10.424 | 10.424 | 15.013 | 15.013 | 31.986 | 12.766 | 12.766 | 43.286 | 43.286 | 9.999 | 9.999 | 6.235 | 6.235 | 7.935 | 7.935 | 6.709 | 6.709 | 34.755 | 34.755 |
Nettovorderingen
| 0 | 15.577 | 0 | 78.559 | 0 | 12.502 | 0 | 230.634 | 0 | 17.994 | 0 | 116.925 | 0 | 27.703 | 0 | 161.212 | 0 | 29.555 | 0 | 111.506 | 0 | 45.734 | 0 | 81.502 | 0 | 14.31 | 0 | 0 | 0 | 6.909 | 0 | 87.914 | 0 | 0 | 69.426 | 0 | 7.481 | 0 | 72.967 | 0 | 2.906 | 0 | 78.913 | 0 | 9.244 | 0 | 65.628 |
Voorraad
| 0 | 178.171 | 0 | 340.704 | 0 | 179.429 | 0 | 251.028 | 0 | 135.68 | 0 | 220.809 | 0 | 93.039 | 0 | 199.559 | 0 | 42.958 | 0 | 173.27 | 0 | 64.632 | 0 | 172.377 | 0 | 59.317 | 0 | 136.799 | 0 | 71.075 | 0 | 198.047 | 85.863 | 0 | 192.638 | 0 | 57.967 | 0 | 171.613 | 0 | 37.46 | 0 | 149.169 | 0 | 31.835 | 0 | 128.215 |
Overige vlottende activa
| 0 | 297.343 | 0 | 241.005 | 0 | 372.367 | 0 | 174.529 | 0 | 24.601 | 0 | 271.545 | 0 | 222.653 | 0 | 219.451 | 0 | 224.601 | 0 | 213.607 | 0 | 98.843 | 0 | 41.992 | 0 | 38.892 | 0 | 14.608 | 0 | 3.489 | 0 | 15.793 | 0.222 | 0 | 3.65 | 0 | 5.698 | 0 | 27.043 | 0 | 11.414 | 0 | 13.603 | 0 | 12.814 | 0 | 7.353 |
Totaal vlottende activa
| 1.66 | 492.751 | 32.986 | 693.254 | 83.387 | 578.965 | 99.811 | 756.002 | 119.645 | 504.64 | 58.547 | 667.826 | 150.399 | 493.793 | 107.941 | 688.163 | 22.033 | 319.147 | 36.132 | 534.515 | 63.777 | 272.985 | 87.138 | 383.009 | 77.662 | 178.345 | 18.062 | 279.992 | 10.424 | 91.897 | 15.013 | 316.767 | 141.734 | 12.766 | 278.48 | 43.286 | 114.432 | 9.999 | 281.622 | 6.235 | 58.015 | 7.935 | 249.62 | 6.709 | 60.602 | 34.755 | 235.951 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0 | 394.979 | 0 | 389.861 | 0 | 354.92 | 0 | 398.954 | 0 | 397.892 | 0 | 377.067 | 0 | 381.845 | 0 | 366.438 | 0 | 371.244 | 0 | 373.585 | 0 | 382.25 | 0 | 397.266 | 0 | 404.148 | 0 | 404.772 | 0 | 411.335 | 0 | 407.62 | 416.15 | 0 | 429.55 | 0 | 446.136 | 0 | 322.649 | 0 | 332.385 | 0 | 343.82 | 0 | 337.055 | 0 | 212.014 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -203.666 | 0 | 0 | 0 | -47.111 | 0 | 465.471 | 0 | 146.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.724 | 0 | 53.749 | 0 | 83.241 | 0 | 66.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 140.539 | 0 | 25.669 | 0 | 36.217 | 0 | 50.84 | 0 | -80.225 | 0 | 29.141 | 0 | -105.35 | 0 | -47.068 | 0 | 22.424 | 0 | 5.934 | 0 | -23.139 | 0 | -57.387 | 0 | -44.139 | 0 | 11.99 | 0 | 9.746 | 0 | 2.182 | -18.006 | 0 | 2.181 | 0 | 2.182 | 0 | 2.182 | 0 | 2.182 | 0 | 2.182 | 0 | 2.182 | 0 | 2.182 |
Belastingvorderingen
| 0 | 63.128 | 0 | 0 | 0 | 47.111 | 0 | 17.115 | 0 | 17.115 | 0 | 21.44 | 0 | 21.44 | 0 | 0 | 0 | 0 | 0 | 2.01 | 0 | 2.01 | 0 | 2.708 | 0 | 2.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -1.66 | -63.128 | -32.986 | 119.874 | -83.387 | 105.98 | -99.811 | -449.794 | -119.645 | -0.002 | -58.547 | 36.56 | -150.399 | 139.66 | -107.941 | 78.537 | -22.033 | 9.474 | -36.132 | -0.1 | -63.777 | 0 | -87.138 | 0.073 | -77.662 | -0 | -18.062 | 8.631 | -10.424 | 15.951 | -15.013 | 22.26 | 38.374 | -12.766 | 7.731 | -43.286 | 8.28 | -9.999 | 20.737 | -6.235 | 8.07 | -7.935 | 11.258 | -6.709 | 12.58 | 0 | -214.196 |
Totaal niet-vlottende activa
| -1.66 | 535.518 | -32.986 | 535.404 | -83.387 | 497.117 | -99.811 | 482.586 | -119.645 | 480.788 | -58.547 | 464.208 | -150.399 | 437.595 | -107.941 | 397.907 | -22.033 | 403.142 | -36.132 | 410.153 | -63.777 | 414.869 | -87.138 | 425.901 | -77.662 | 428.978 | -18.062 | 425.393 | -10.424 | 437.032 | -15.013 | 432.062 | 436.518 | -12.766 | 439.462 | -43.286 | 456.598 | -9.999 | 345.568 | -6.235 | 342.637 | -7.935 | 357.26 | -6.709 | 351.817 | 0 | 214.196 |
Totaal activa
| 0 | 1,028.269 | 0 | 1,228.658 | 0 | 1,076.082 | 0 | 1,238.588 | 0 | 985.428 | 0 | 1,132.034 | 0 | 931.388 | 0 | 1,086.07 | 0 | 722.289 | 0 | 944.668 | 0 | 687.855 | 0 | 808.909 | 0 | 607.323 | 0 | 705.385 | 0 | 528.929 | 0 | 748.829 | 578.252 | 0 | 717.942 | 0 | 571.03 | 0 | 627.19 | 0 | 400.652 | 0 | 606.88 | 0 | 412.419 | 0 | 477.423 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 9.093 | 0 | 25.654 | 0 | 22.945 | 0 | 25.682 | 0 | 23.368 | 0 | 20.345 | 0 | 21.15 | 0 | 30.934 | 0 | 26.341 | 0 | 18.864 | 0 | 25.75 | 0 | 21.67 | 0 | 28.037 | 0 | 15.444 | 0 | 21.71 | 0 | 27.529 | 24.933 | 0 | 19.517 | 0 | 22.299 | 0 | 21.207 | 0 | 16.906 | 0 | 18.662 | 0 | 16.876 | 0 | 25.004 |
Kortlopende schulden
| 0 | 76.88 | 0 | -8.804 | 0 | 3.68 | 0 | -18.002 | 0 | -77.28 | 0 | -42.197 | 0 | -58.53 | 0 | -78.01 | 0 | 103.4 | 0 | 99.095 | 0 | -56.644 | 0 | -13.154 | 0 | -113.601 | 0 | 16.972 | 0 | 24.896 | 0 | 134.555 | 74.777 | 0 | 116.49 | 0 | 128.672 | 0 | 63.857 | 0 | 22.214 | 0 | 87.268 | 0 | 66.501 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.672 | 0 | 2.77 | 0 | 2.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 119.776 | 0 | 108.356 | 0 | 105.967 | 0 | 106.032 | 0 | 95.656 | 0 | 86.09 | 0 | 122.777 | 0 | 94.286 | 0 | 91.262 | 0 | 120.727 | 0 | 98.598 | 0 | 73.504 | 0 | 49.48 | 0 | 2.979 | 0 | 2.436 | 14.085 | 0 | 6.131 | 0 | 11.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 0 | 101.53 | 0 | 2.304 | 0 | 5.182 | 0 | 6.482 | 0 | 12.644 | 0 | 33.991 | 0 | 14.531 | 0 | 34.575 | 0 | 104.67 | 0 | 27.822 | 0 | 10.539 | 0 | 28.219 | 0 | 5.379 | 0 | 24.217 | 0 | 69.854 | 0 | 124.825 | 69.82 | 0 | 130.211 | 0 | 48.715 | 0 | 131.931 | 0 | 52.06 | 0 | 148.87 | 0 | 53.495 | 0 | 160.918 |
Totaal kortlopende verplichtingen
| 0 | 187.503 | 0 | 270.367 | 0 | 248.519 | 0 | 237.524 | 0 | 170.795 | 0 | 211.913 | 0 | 151.425 | 0 | 238.432 | 0 | 235.653 | 0 | 328.305 | 0 | 221.098 | 0 | 235.603 | 0 | 153.917 | 0 | 157.61 | 0 | 119.439 | 0 | 286.909 | 183.615 | 0 | 272.349 | 0 | 223.153 | 0 | 216.995 | 0 | 91.18 | 0 | 254.8 | 0 | 136.872 | 0 | 185.922 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 16.646 | 0 | 20.274 | 0 | 6.715 | 0 | 1.144 | 0 | 2.471 | 0 | 3.75 | 0 | 4.982 | 0 | -1.628 | 0 | 0.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.079 | 0 | 0.921 | 0 | 1.44 | 0 | 1.934 | 0 | 0 | 0 | 0 | 0.252 | 0 | 0.985 | 0 | 1.684 | 0 | 2.818 | 0 | 2.875 | 0 | 2.875 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 17.794 | 0 | 17.523 | 0 | 16.468 | 0 | 0 | 0 | 16.862 | 0 | 0 | 0 | 14.356 | 0 | 2.051 | 0 | 11.351 | 0 | 0 | 0 | 8.716 | 0 | 0 | 0 | 8.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 11.151 | 0 | 11.244 | 0 | 11.244 | 0 | 0 | 0 | 9.348 | 0 | 0 | 0 | 7.526 | 0 | 3.153 | 0 | 3.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -786.768 | 8.407 | 0 | 16.271 | 0 | 15.567 | 0 | 25.43 | 0 | 18.667 | 0 | 28.359 | 0 | 14.416 | 0 | 11.766 | 0 | 18.115 | 0 | 26.307 | 0 | 29.757 | 0 | 35.936 | 0 | 0.06 | 0 | 37.96 | 0 | 26.998 | 0 | 15.341 | 23.709 | 0 | 34.381 | 0 | 31.128 | 0 | 25.759 | 0 | 23.508 | 0 | 24.326 | 0 | 23.884 | 0 | -2.875 |
Totaal niet-vlottende verplichtingen
| -786.768 | 53.998 | 0 | 65.312 | 0 | 49.994 | 0 | 26.574 | 0 | 30.486 | 0 | 32.109 | 0 | 26.924 | 0 | 17.393 | 0 | 18.46 | 0 | 26.307 | 0 | 29.757 | 0 | 35.936 | 0 | 37.75 | 0 | 38.881 | 0 | 28.438 | 0 | 17.275 | 23.709 | 0 | 34.381 | 0 | 31.379 | 0 | 26.744 | 0 | 25.192 | 0 | 27.144 | 0 | 26.759 | 0 | 2.875 |
Totaal passiva
| -786.768 | 241.501 | 0 | 335.679 | 0 | 298.513 | 0 | 264.098 | 0 | 201.281 | 0 | 244.022 | 0 | 178.349 | 0 | 255.825 | 0 | 254.114 | 0 | 354.612 | 0 | 250.855 | 0 | 271.539 | 0 | 191.667 | 0 | 196.491 | 0 | 147.877 | 0 | 304.184 | 207.324 | 0 | 306.73 | 0 | 254.532 | 0 | 243.739 | 0 | 116.373 | 0 | 281.944 | 0 | 163.631 | 0 | 190.378 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 | 0 | 11.623 |
Ingehouden winsten
| 0 | 714.564 | 0 | 0 | 0 | 597.143 | 0 | 0 | 0 | 590.978 | 0 | 0 | 0 | 547.3 | 0 | 0 | 0 | 265.575 | 0 | 0 | 0 | 238.477 | 0 | 0 | 0 | 222.612 | 0 | 0 | 0 | 322.413 | 0 | 0 | 302.23 | 0 | 0 | 0 | 178.106 | 0 | 0 | 0 | 251.319 | 0 | 0 | 0 | 215.829 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 786.768 | 42.651 | 892.979 | 881.356 | 777.569 | 150.873 | 974.49 | 962.867 | 784.147 | 163.616 | 888.013 | 876.39 | 753.039 | 176.186 | 830.245 | 818.622 | 468.175 | 63.048 | 590.056 | 578.433 | 436.999 | 58.969 | 537.371 | 525.748 | 415.655 | 49.806 | 508.894 | 497.271 | 381.052 | 41.179 | 444.645 | 433.022 | 39.145 | 411.212 | 399.589 | 316.498 | 28.839 | 383.451 | 371.828 | 284.279 | 3.407 | 324.936 | 313.313 | 248.788 | 3.407 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | -0.001 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | -0.001 | 0 | 181.419 | 0 | 0 | 0 | 125.896 | 0 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | 0 | 0 | 17.93 | 0 | 275.422 |
Totaal eigen vermogen van aandeelhouders
| 786.768 | 786.768 | 892.979 | 892.979 | 777.569 | 777.569 | 974.49 | 974.49 | 784.147 | 784.147 | 888.013 | 888.012 | 753.039 | 753.039 | 830.245 | 830.245 | 468.175 | 468.175 | 590.056 | 590.056 | 436.999 | 436.999 | 537.371 | 537.37 | 415.655 | 415.655 | 508.894 | 508.894 | 381.052 | 381.052 | 444.645 | 444.645 | 370.928 | 411.212 | 411.212 | 316.498 | 316.498 | 383.451 | 383.451 | 284.279 | 284.279 | 324.936 | 324.936 | 248.788 | 248.788 | 287.045 | 287.045 |
Totaal eigen vermogen
| 786.768 | 786.768 | 892.979 | 892.979 | 777.569 | 777.569 | 974.49 | 974.49 | 784.147 | 784.147 | 888.013 | 888.012 | 753.039 | 753.039 | 830.245 | 830.245 | 468.175 | 468.175 | 590.056 | 590.056 | 436.999 | 436.999 | 537.371 | 537.37 | 415.655 | 415.655 | 508.894 | 508.894 | 381.052 | 381.052 | 444.645 | 444.645 | 370.928 | 411.212 | 411.212 | 316.498 | 316.498 | 383.451 | 383.451 | 284.279 | 284.279 | 324.936 | 324.936 | 248.788 | 248.788 | 287.045 | 287.045 |
Totaal passiva en aandeelhoudersvermogen
| 0 | 1,028.269 | 892.979 | 1,228.658 | 777.569 | 1,076.082 | 974.49 | 1,238.588 | 784.147 | 985.428 | 888.013 | 1,132.034 | 753.039 | 931.388 | 830.245 | 1,086.07 | 468.175 | 722.289 | 590.056 | 944.668 | 436.999 | 687.855 | 537.371 | 808.909 | 415.655 | 607.323 | 508.894 | 705.385 | 381.052 | 528.929 | 444.645 | 748.829 | 578.252 | 411.212 | 717.942 | 316.498 | 571.03 | 383.451 | 627.19 | 284.279 | 400.652 | 324.936 | 606.88 | 248.788 | 412.419 | 0 | 0 |